Highlights

[LTKM] QoQ Quarter Result on 2007-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 28-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2008
Quarter 30-Jun-2007  [#1]
Profit Trend QoQ -     -116.63%    YoY -     -116.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 31,601 28,453 25,769 22,386 22,522 21,929 21,170 30.58%
  QoQ % 11.06% 10.42% 15.11% -0.60% 2.70% 3.59% -
  Horiz. % 149.27% 134.40% 121.72% 105.74% 106.39% 103.59% 100.00%
PBT 1,485 3,587 2,916 -231 921 1,817 1,422 2.93%
  QoQ % -58.60% 23.01% 1,362.34% -125.08% -49.31% 27.78% -
  Horiz. % 104.43% 252.25% 205.06% -16.24% 64.77% 127.78% 100.00%
Tax 3 -1,037 -297 0 468 -451 -117 -
  QoQ % 100.29% -249.16% 0.00% 0.00% 203.77% -285.47% -
  Horiz. % -2.56% 886.32% 253.85% -0.00% -400.00% 385.47% 100.00%
NP 1,488 2,550 2,619 -231 1,389 1,366 1,305 9.13%
  QoQ % -41.65% -2.63% 1,233.77% -116.63% 1.68% 4.67% -
  Horiz. % 114.02% 195.40% 200.69% -17.70% 106.44% 104.67% 100.00%
NP to SH 1,488 2,550 2,619 -231 1,389 1,366 1,305 9.13%
  QoQ % -41.65% -2.63% 1,233.77% -116.63% 1.68% 4.67% -
  Horiz. % 114.02% 195.40% 200.69% -17.70% 106.44% 104.67% 100.00%
Tax Rate -0.20 % 28.91 % 10.19 % - % -50.81 % 24.82 % 8.23 % -
  QoQ % -100.69% 183.71% 0.00% 0.00% -304.71% 201.58% -
  Horiz. % -2.43% 351.28% 123.82% 0.00% -617.38% 301.58% 100.00%
Total Cost 30,113 25,903 23,150 22,617 21,133 20,563 19,865 31.93%
  QoQ % 16.25% 11.89% 2.36% 7.02% 2.77% 3.51% -
  Horiz. % 151.59% 130.40% 116.54% 113.85% 106.38% 103.51% 100.00%
Net Worth 82,107 90,192 86,480 86,212 86,236 85,733 84,537 -1.92%
  QoQ % -8.96% 4.29% 0.31% -0.03% 0.59% 1.41% -
  Horiz. % 97.13% 106.69% 102.30% 101.98% 102.01% 101.41% 100.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 4,105 - - - 2,874 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.82% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 275.90 % - % - % - % 206.95 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.32% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 82,107 90,192 86,480 86,212 86,236 85,733 84,537 -1.92%
  QoQ % -8.96% 4.29% 0.31% -0.03% 0.59% 1.41% -
  Horiz. % 97.13% 106.69% 102.30% 101.98% 102.01% 101.41% 100.00%
NOSH 41,053 40,996 40,985 41,249 41,065 41,021 41,037 0.03%
  QoQ % 0.14% 0.03% -0.64% 0.45% 0.11% -0.04% -
  Horiz. % 100.04% 99.90% 99.87% 100.52% 100.07% 99.96% 100.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.71 % 8.96 % 10.16 % -1.03 % 6.17 % 6.23 % 6.16 % -16.37%
  QoQ % -47.43% -11.81% 1,086.41% -116.69% -0.96% 1.14% -
  Horiz. % 76.46% 145.45% 164.94% -16.72% 100.16% 101.14% 100.00%
ROE 1.81 % 2.83 % 3.03 % -0.27 % 1.61 % 1.59 % 1.54 % 11.36%
  QoQ % -36.04% -6.60% 1,222.22% -116.77% 1.26% 3.25% -
  Horiz. % 117.53% 183.77% 196.75% -17.53% 104.55% 103.25% 100.00%
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 76.97 69.40 62.87 54.27 54.84 53.46 51.59 30.54%
  QoQ % 10.91% 10.39% 15.85% -1.04% 2.58% 3.62% -
  Horiz. % 149.20% 134.52% 121.86% 105.19% 106.30% 103.62% 100.00%
EPS 3.63 6.22 6.39 -0.56 3.38 3.33 3.18 9.22%
  QoQ % -41.64% -2.66% 1,241.07% -116.57% 1.50% 4.72% -
  Horiz. % 114.15% 195.60% 200.94% -17.61% 106.29% 104.72% 100.00%
DPS 10.00 0.00 0.00 0.00 7.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.86% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.0000 2.2000 2.1100 2.0900 2.1000 2.0900 2.0600 -1.95%
  QoQ % -9.09% 4.27% 0.96% -0.48% 0.48% 1.46% -
  Horiz. % 97.09% 106.80% 102.43% 101.46% 101.94% 101.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,047
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 24.30 21.88 19.82 17.21 17.32 16.86 16.28 30.58%
  QoQ % 11.06% 10.39% 15.17% -0.64% 2.73% 3.56% -
  Horiz. % 149.26% 134.40% 121.74% 105.71% 106.39% 103.56% 100.00%
EPS 1.14 1.96 2.01 -0.18 1.07 1.05 1.00 9.12%
  QoQ % -41.84% -2.49% 1,216.67% -116.82% 1.90% 5.00% -
  Horiz. % 114.00% 196.00% 201.00% -18.00% 107.00% 105.00% 100.00%
DPS 3.16 0.00 0.00 0.00 2.21 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.99% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6314 0.6935 0.6650 0.6629 0.6631 0.6593 0.6501 -1.93%
  QoQ % -8.95% 4.29% 0.32% -0.03% 0.58% 1.42% -
  Horiz. % 97.12% 106.68% 102.29% 101.97% 102.00% 101.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.0800 1.1000 1.0500 1.0500 1.0700 1.0500 1.1600 -
P/RPS 1.40 1.58 1.67 1.93 1.95 1.96 2.25 -27.10%
  QoQ % -11.39% -5.39% -13.47% -1.03% -0.51% -12.89% -
  Horiz. % 62.22% 70.22% 74.22% 85.78% 86.67% 87.11% 100.00%
P/EPS 29.80 17.68 16.43 -187.50 31.63 31.53 36.48 -12.60%
  QoQ % 68.55% 7.61% 108.76% -692.79% 0.32% -13.57% -
  Horiz. % 81.69% 48.46% 45.04% -513.98% 86.71% 86.43% 100.00%
EY 3.36 5.65 6.09 -0.53 3.16 3.17 2.74 14.55%
  QoQ % -40.53% -7.22% 1,249.06% -116.77% -0.32% 15.69% -
  Horiz. % 122.63% 206.20% 222.26% -19.34% 115.33% 115.69% 100.00%
DY 9.26 0.00 0.00 0.00 6.54 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.59% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.54 0.50 0.50 0.50 0.51 0.50 0.56 -2.39%
  QoQ % 8.00% 0.00% 0.00% -1.96% 2.00% -10.71% -
  Horiz. % 96.43% 89.29% 89.29% 89.29% 91.07% 89.29% 100.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/07/08 26/02/08 26/11/07 28/08/07 29/05/07 27/02/07 27/11/06 -
Price 1.0700 1.0500 1.1000 1.1300 1.0300 1.0600 1.1400 -
P/RPS 1.39 1.51 1.75 2.08 1.88 1.98 2.21 -26.57%
  QoQ % -7.95% -13.71% -15.87% 10.64% -5.05% -10.41% -
  Horiz. % 62.90% 68.33% 79.19% 94.12% 85.07% 89.59% 100.00%
P/EPS 29.52 16.88 17.21 -201.79 30.45 31.83 35.85 -12.14%
  QoQ % 74.88% -1.92% 108.53% -762.69% -4.34% -11.21% -
  Horiz. % 82.34% 47.09% 48.01% -562.87% 84.94% 88.79% 100.00%
EY 3.39 5.92 5.81 -0.50 3.28 3.14 2.79 13.85%
  QoQ % -42.74% 1.89% 1,262.00% -115.24% 4.46% 12.54% -
  Horiz. % 121.51% 212.19% 208.24% -17.92% 117.56% 112.54% 100.00%
DY 9.35 0.00 0.00 0.00 6.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.50% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.54 0.48 0.52 0.54 0.49 0.51 0.55 -1.21%
  QoQ % 12.50% -7.69% -3.70% 10.20% -3.92% -7.27% -
  Horiz. % 98.18% 87.27% 94.55% 98.18% 89.09% 92.73% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers